|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,111,426 | 2,241,302 | 2,405,813 | 2,294,400 | 2,230,204 |
 | I. Cash and cash equivalents |
|
|
451,711 | 508,664 | 865,110 | 472,260 | 377,843 |
 | 1. Cash |
|
|
307,333 | 450,459 | 793,510 | 292,179 | 326,977 |
 | 2. Cash equivalents |
|
|
144,378 | 58,205 | 71,600 | 180,081 | 50,865 |
 | II. Short-term financial investments |
|
|
698,052 | 668,737 | 671,253 | 779,659 | 924,824 |
 | 1. Trading securities |
|
|
255,246 | 266,767 | 274,378 | 284,962 | 304,201 |
 | 2. Provision for diminution in value of trading securities |
|
|
-709 | -993 | -2,387 | -4,202 | -11,223 |
 | 3. Investments holding until maturity |
|
|
443,515 | 402,963 | 399,263 | 498,898 | 631,847 |
 | III. Short-term receivables |
|
|
789,230 | 804,411 | 666,889 | 803,124 | 648,506 |
 | 1. Short-term receivables of customers |
|
|
394,094 | 442,043 | 284,076 | 438,652 | 419,280 |
 | 2. Prepayments to suppliers |
|
|
89,720 | 87,287 | 88,718 | 81,149 | 20,802 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
11,211 | 10,456 | | | |
 | 6. Other short-term receivables |
|
|
318,710 | 291,278 | 320,752 | 309,232 | 234,245 |
 | 7. Provision for doubtful short-term receivables |
|
|
-24,506 | -26,654 | -26,657 | -25,908 | -25,821 |
 | IV. Inventories |
|
|
14,970 | 21,144 | 17,100 | 22,299 | 20,116 |
 | 1. Inventories |
|
|
14,970 | 21,144 | 17,100 | 22,299 | 20,116 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
157,462 | 238,346 | 185,461 | 217,057 | 258,915 |
 | 1. Short-term prepaid expenses |
|
|
20,069 | 87,261 | 30,801 | 30,625 | 32,154 |
 | 2. Deductible VAT |
|
|
132,962 | 134,955 | 136,013 | 148,204 | 188,773 |
 | 3. Taxes and the State Receivables |
|
|
4,431 | 16,130 | 18,647 | 18,078 | 17,838 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 20,150 | 20,150 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,392,487 | 6,346,844 | 6,492,809 | 6,539,719 | 7,152,841 |
 | I. Long-term receivables |
|
|
28,043 | 27,836 | 27,693 | 33,014 | 36,036 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
28,043 | 27,836 | 27,693 | 33,014 | 36,036 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,433,380 | 3,609,653 | 3,629,998 | 3,434,470 | 3,393,068 |
 | 1. Tangible fixed assets |
|
|
3,350,605 | 3,525,403 | 3,544,162 | 3,348,111 | 3,307,322 |
 | - Cost |
|
|
4,658,173 | 4,892,427 | 4,974,839 | 4,774,022 | 4,785,897 |
 | - Accumulated depreciation |
|
|
-1,307,568 | -1,367,024 | -1,430,677 | -1,425,911 | -1,478,575 |
 | 2. Fixed assets of financial leasing |
|
|
85 | 78 | | | |
 | - Cost |
|
|
138 | 138 | | | |
 | - Accumulated depreciation |
|
|
-53 | -60 | | | |
 | 3. Intangible fixed assets |
|
|
82,690 | 84,171 | 85,836 | 86,359 | 85,746 |
 | - Cost |
|
|
96,410 | 98,588 | 100,635 | 101,825 | 101,928 |
 | - Accumulated depreciation |
|
|
-13,720 | -14,416 | -14,800 | -15,466 | -16,182 |
 | III. Real Estate Investments |
|
|
64,914 | 63,942 | 62,969 | 61,996 | 61,023 |
 | - Cost |
|
|
121,306 | 121,306 | 121,306 | 121,306 | 121,306 |
 | - Accumulated depreciation |
|
|
-56,392 | -57,365 | -58,337 | -59,310 | -60,283 |
 | IV. Long-term assets in progress |
|
|
368,386 | 163,907 | 187,946 | 438,296 | 706,254 |
 | 1. Costs of long-term production, business in progress |
|
|
397 | 397 | | | |
 | 2. Costs of construction in progress |
|
|
367,989 | 163,510 | 187,946 | 438,296 | 706,254 |
 | IV. Long-term financial investments |
|
|
1,936,366 | 2,002,418 | 2,043,303 | 2,056,003 | 2,160,083 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,898,754 | 1,960,158 | 2,008,268 | 2,024,273 | 2,123,504 |
 | 3. Other investments in equity instruments |
|
|
35,612 | 38,260 | 31,785 | 31,730 | 31,730 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,000 | 4,000 | 3,250 | | 4,850 |
 | V. Total other long-term assets |
|
|
561,397 | 478,920 | 540,900 | 515,940 | 796,376 |
 | 1. Long-term prepaid expenses |
|
|
413,714 | 336,575 | 402,303 | 384,183 | 669,942 |
 | 2. Deferred income tax assets |
|
|
2,240 | 2,368 | 4,087 | 2,713 | 2,857 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
145,443 | 139,977 | 134,511 | 129,044 | 123,578 |
 | TOTAL ASSETS |
|
|
8,503,912 | 8,588,146 | 8,898,622 | 8,834,119 | 9,383,044 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,144,942 | 3,355,688 | 3,497,572 | 3,176,837 | 3,689,462 |
 | I. Current liabilities |
|
|
1,482,769 | 1,720,759 | 1,795,491 | 1,370,024 | 1,421,545 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
843,050 | 987,721 | 1,229,968 | 691,257 | 575,816 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
195,474 | 338,665 | 140,684 | 179,026 | 211,883 |
 | 4. Advances from customers |
|
|
5,891 | 3,921 | 69,602 | 3,531 | 5,064 |
 | 5. Taxes and other payables to the State Budget |
|
|
86,343 | 85,513 | 46,969 | 103,826 | 129,020 |
 | 6. Payables to employees |
|
|
20,867 | 27,444 | 5,666 | 8,499 | 15,181 |
 | 7. Short-term accrued expenses |
|
|
88,667 | 50,427 | 78,940 | 88,411 | 110,286 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,722 | 2,894 | 1,883 | 3,501 | 4,629 |
 | 11. Other short-term payables |
|
|
219,072 | 205,796 | 199,294 | 275,423 | 355,066 |
 | 12. Provision for short term payables |
|
|
| | 7,015 | | |
 | 13. Bonus and welfare fund |
|
|
18,684 | 18,378 | 15,471 | 16,550 | 14,599 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,662,173 | 1,634,929 | 1,702,081 | 1,806,813 | 2,267,917 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 827 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
22,209 | 23,000 | 22,258 | 16,919 | 21,276 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,496,616 | 1,468,583 | 1,158,669 | 1,268,518 | 1,724,165 |
 | 7. Convertible bonds |
|
|
| | 387,214 | 389,348 | 391,532 |
 | 8. Deferred income tax payables |
|
|
143,347 | 143,347 | 133,112 | 132,028 | 130,944 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,358,970 | 5,232,458 | 5,401,050 | 5,657,282 | 5,693,582 |
 | I. ShareHolder's equity |
|
|
5,358,970 | 5,232,458 | 5,401,050 | 5,657,282 | 5,693,582 |
 | 1. Owner's investment capital |
|
|
1,693,480 | 1,693,480 | 1,727,342 | 1,727,342 | 1,727,342 |
 | 2. Share capital surplus |
|
|
557,923 | 557,923 | 557,923 | 557,923 | 557,923 |
 | 3. Bond conversion option |
|
|
| | 12,786 | 12,786 | 12,786 |
 | 4. Other owner's capital |
|
|
58,798 | 58,798 | 58,798 | 68,648 | 68,648 |
 | 5. Treasury shares |
|
|
-190 | -190 | -190 | -190 | -190 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
158,722 | 158,722 | 147,225 | 147,225 | 147,225 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,776,299 | 1,694,680 | 1,780,405 | 2,063,345 | 2,090,436 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,515,707 | 1,345,367 | 1,681,065 | 1,661,980 | 1,575,611 |
 | - Profit after tax undistributed this period |
|
|
260,591 | 349,313 | 99,340 | 401,365 | 514,825 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,113,939 | 1,069,045 | 1,116,761 | 1,080,203 | 1,089,413 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,503,912 | 8,588,146 | 8,898,622 | 8,834,119 | 9,383,044 |
There is no report.
|
|